🏗️ New Construction
Enloe Plan · Forney, TX
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $1,222 – $2,270
Heat risk 7/10 · Major
- Hot days now (above 110°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 6/10 · Moderate
- Chance of severe wind over 30 yrs
- 27.0%
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D grade
The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).
- Cash flow +12.8/30.0
- ARV discount +7.5/15.0
- Condition / age +4.8/5.0
- Schools +4.0/10.0
- DSCR +3.8/10.0
- Livability +3.8/5.0
- 1% rule +3.6/10.0
- Rent growth +2.9/5.0
- Appreciation +0.0/10.0
$335,490
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
Key facts
- 2 garage spots
- Listed 953 days
Neighborhood map
What this means for you Summary
Snapshot
- This is a 5-bed/3.0-bath single-family listed at $335k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $-31 ($-367/yr) — negative.
- To cash-flow at today's rent, offer at most $328k (2.2% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $287k (14.4% below list).
- Recommended offer: $287k (14.4% below list) — sets the bar for 1% rule.
- Cap rate 6.2% vs local median 4.1% in Forney — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
Location & tenants
- Location reads 76/100 on livability (#98 in TX, #3,339 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, cost of living A+; Watch: amenities C-, commute F.
- Forney ISD (rural): math 41% / reading 44% proficiency, ranked #234 of 826 in TX (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising (+1.4%/yr); 2179 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,747 units permitted in Kaufman County in 2024 (180 in 5+ unit buildings).
- This rent runs 33% of the median local income ($104k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
- Kaufman County population projected at +43% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Negotiation context
- It's been on market 953 days — a 12% lower offer ($295k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 953 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
- What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
- How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.
Investment metrics
- 1% rule
- 0.86% ✗
- Cap rate
- 6.18%
- Cash-on-cash
- -0.39%
- DSCR
- 0.98
- GRM
- 9.7
CMA / ARV
- ARV (median comp)
- $332,594
- List price
- $335,490
- Delta
- 0.87%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1085 Clear Dusk Ln | 0.19mi | 5/3.0 | 2,520 (0%) | 2mo | $339,990 | $135 | 90 |
| 2041 Pleasant Knoll Cir | 0.16mi | 4/3.0 (-1) | 2,611 (+4%) | 2mo | $319,990 | $123 | 80 |
| 1086 Clear Dusk Ln | 0.17mi | 4/3.0 (-1) | 2,673 (+6%) | 0mo | $339,690 | $127 | 77 |
| 2035 Pleasant Knoll Cir | 0.16mi | 4/3.0 (-1) | 2,673 (+6%) | 2mo | $319,000 | $119 | 76 |
| 2302 Bay Laurel Ln | 0.29mi | 4/3.0 (-1) | 2,429 (-4%) | 1mo | $314,990 | $130 | 74 |
| 1121 Bantham Way | 0.19mi | 4/3.0 (-1) | 2,348 (-7%) | 1mo | $395,000 | $168 | 74 |
| 1090 Clear Dusk Ln | 0.17mi | 4/3.0 (-1) | 2,142 (-15%) | 1mo | $299,990 | $140 | 62 |
| 2479 Arbutus Dr | 0.31mi | 4/2.5 (-1) | 2,257 (-10%) | 1mo | $334,990 | $148 | 60 |
| 1609 Castleford Dr | 0.47mi | 4/3.0 (-1) | 2,702 (+7%) | 2mo | $399,500 | $148 | 59 |
| 2032 Longbridge Rd | 0.58mi | 4/2.5 (-1) | 2,313 (-8%) | 2mo | $334,987 | $145 | 51 |
| 1813 Huntsman Way | 0.65mi | 4/2.0 (-1) | 2,743 (+9%) | 1mo | $300,900 | $110 | 45 |
| 1206 Wedgewood Dr | 0.75mi | 4/3.0 (-1) | 2,826 (+12%) | 1mo | $419,900 | $149 | 39 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 1.42% rent growth · sell at horizon
- IRR
- -18.7%
- Equity multiple
- 0.35×
- Total profit
- $-60,290
- Equity at exit
- $49,591
- IRR
- -14.7%
- Equity multiple
- 0.22×
- Total profit
- $-72,690
- Equity at exit
- $28,757
Cash invested: $93,126 (down + closing). Projections, not guarantees.
Landlord ↔ Tenant lean methodology
- Overall (STATE)
- 87 Strongly Landlord-Friendly
- State Texas
- 87 Strongly Landlord-Friendly · R+5
- County
- — inherits STATE
- City
- — inherits STATE
ZIP-level market 75126
- Rents YoY
- 1.4%
- Active inventory
- 2179
- Price-to-rent
- 9.7×
Monthly cashflow live
- Estimated rent
- $2,871 high interval (Pro) →
- Mortgage (P&I)
- −$1,744
- Tax est. 1.5%
- −$416 /mo · $4,989/yr
- Insurance
- −$139
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$603
- Net cashflow
- $-31
Break-even live
UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt
Financing live
Cash to close
- Down payment
- $83,148
- Closing costs
- $9,978
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Down + closing
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1229 Autumn Mist Ln Forney, TX | 4.0 | 3.0 | 2609 | $2,795 | $1.07 | 4d | 1 | 0.11mi |
| 1535 Calcot Ln Forney, TX | 4.0 | 3.0 | 2036 | $2,600 | $1.28 | 15d | 1 | 0.22mi |
| 1539 Wheatley Way Forney, TX | 4.0 | 3.0 | 2396 | $2,995 | $1.25 | 16d | 1 | 0.22mi |
| 1539 Wheatley Way Forney, TX | 4.0 | 3.0 | 2396 | $2,800 | $1.17 | 10d | 1 | 0.22mi |
| 1129 Clear Dusk Ln Forney, TX | 5.0 | 3.0 | 2520 | $3,600 | $1.43 | 43d | 1 | 0.22mi |
| 4424 Lassen Trl Forney, TX | 4.0 | 2.0 | 1984 | $2,295 | $1.16 | 43d | 1 | 0.25mi |
| 4080 Dayton Dr Forney, TX | 4.0 | 2.5 | 1984 | $2,295 | $1.16 | 18d | 1 | 0.53mi |
| 1158 Barbary Fields St Forney, TX | 4.0 | 2.0 | 1780 | $2,300 | $1.29 | 43d | 1 | 0.60mi |
| 1120 Canterbury Ln Forney, TX | 4.0 | 3.0 | 2450 | $2,950 | $1.20 | 12d | 1 | 0.76mi |
| 1128 Queensdown Way Forney, TX | 4.0 | 3.0 | 2097 | $2,999 | $1.43 | 43d | 1 | 0.77mi |
| 2003 Cheshire Way Forney, TX | 5.0 | 4.0 | 3430 | $3,600 | $1.05 | 12d | 1 | 0.80mi |
| 1448 Kingswell Ln Forney, TX | 4.0 | 3.0 | 2208 | $2,950 | $1.34 | 24d | 1 | 0.86mi |
| 1025 Dunhill Ln Forney, TX | 4.0 | 2.0 | 2273 | $2,450 | $1.08 | 2d | 1 | 0.91mi |
| 1633 Briar Hunt Dr Forney, TX | 5.0 | 2.5 | 2470 | $2,500 | $1.01 | 20d | 1 | 0.91mi |
| 1636 Briar Hunt Dr Forney, TX | 4.0 | 2.5 | 2000 | $2,250 | $1.12 | 43d | 1 | 0.93mi |
| 1718 Cecil Crest Ln Forney, TX | 4.0 | 2.5 | 2147 | $2,395 | $1.12 | 43d | 1 | 0.96mi |
| 1462 Everett Gardens Way Forney, TX | 4.0 | 2.0 | 1858 | $2,195 | $1.18 | 24d | 1 | 0.97mi |
| 1462 Everett Gardens Way Forney, TX | 4.0 | 2.0 | 1858 | $2,195 | $1.18 | 2d | 1 | 0.97mi |
| 2309 Albion Way Forney, TX | 5.0 | 4.5 | 3582 | $3,850 | $1.07 | 1d | 1 | 1.09mi |
| 2287 Cliff Springs Dr Forney, TX | 4.0 | 2.0 | 2000 | $2,195 | $1.10 | 43d | 1 | 1.11mi |
| 2029 Dovedale Dr Forney, TX | 4.0 | 3.0 | 2426 | $3,200 | $1.32 | 43d | 1 | 1.12mi |
| 6231 Old Bridge Way Forney, TX | 4.0 | 3.0 | 2308 | $2,300 | $1.00 | 1d | 1 | 1.13mi |
| 6229 Old Bridge Way Forney, TX | 4.0 | 2.5 | 2121 | $1,950 | $0.92 | 12d | 1 | 1.14mi |
| 5734 Roadhouse Forney, TX | 4.0 | 2.5 | 2121 | $2,350 | $1.11 | 1d | 1 | 1.14mi |
| 3109 Chillingham Dr Forney, TX | 4.0 | 2.5 | 2181 | $2,199 | $1.01 | 2d | 1 | 1.16mi |
| 2027 Fair Crest Trl Forney, TX | 4.0 | 2.0 | 2108 | $1,975 | $0.94 | 43d | 1 | 1.16mi |
| 3024 Chico Dr Forney, TX | 5.0 | 2.5 | 2694 | $2,350 | $0.87 | 12d | 1 | 1.17mi |
| 6075 Mojave Dr Forney, TX | 5.0 | 3.0 | 2777 | $2,595 | $0.93 | 15d | 1 | 1.19mi |
| 6076 Mojave Dr Forney, TX | 5.0 | 4.0 | 2962 | $2,595 | $0.88 | 3d | 1 | 1.21mi |
| 6076 Mojave Dr Forney, TX | 5.0 | 4.0 | 2962 | $2,900 | $0.98 | 43d | 1 | 1.21mi |
| 6310 Tropicana Ln Forney, TX | 5.0 | 3.0 | 2580 | $2,685 | $1.04 | 1d | 1 | 1.23mi |
| 2214 Sumac Dr Forney, TX | 4.0 | 2.5 | 2055 | $2,070 | $1.01 | 43d | 1 | 1.24mi |
| 3012 Villegas Way Forney, TX | 5.0 | 2.5 | 2725 | $2,400 | $0.88 | 2d | 1 | 1.28mi |
| 3017 Villegas Way Forney, TX | 4.0 | 2.5 | 2153 | $2,150 | $1.00 | 43d | 1 | 1.28mi |
| 1421 Kirkhill Ln Unit 1421 Heath, TX | 4.0 | 3.0 | 2545 | $3,500 | $1.38 | 20d | 1 | 1.28mi |
| 1421 Kirkhill Ln Forney, TX | 4.0 | 3.0 | 2545 | $3,600 | $1.41 | 24d | 1 | 1.28mi |
| 2116 Sunnymede Dr Forney, TX | 5.0 | 3.0 | 2854 | $3,300 | $1.16 | 20d | 1 | 1.30mi |
| 2100 Aster Trl Forney, TX | 4.0 | 2.0 | 2284 | $2,190 | $0.96 | 4d | 1 | 1.34mi |
| 2006 Brook Meadow Dr Forney, TX | 4.0 | 2.5 | 1912 | $2,050 | $1.07 | 43d | 1 | 1.34mi |
| 2108 Northridge Dr Forney, TX | 5.0 | 4.5 | 2752 | $3,200 | $1.16 | 11d | 1 | 1.37mi |
Listing history 36 events
-
2026-06-18days on market $335,490 Active 953 DOM
-
2026-06-17days on market $335,490 Active 952 DOM
-
2026-06-16days on market $335,490 Active 951 DOM
-
2026-06-15days on market $335,490 Active 950 DOM
-
2026-06-13days on market $335,490 Active 948 DOM
-
2026-06-13pricedays on market $335,490 Active 947 DOM
-
2026-06-09days on market $340,490 Active 944 DOM
-
2026-06-08days on market $340,490 Active 943 DOM
-
2026-06-07days on market $340,490 Active 942 DOM
-
2026-06-04days on market $340,490 Active 939 DOM
-
2026-06-03days on market $340,490 Active 938 DOM
-
2026-06-02days on market $340,490 Active 937 DOM
-
2026-06-01days on market $340,490 Active 936 DOM
-
2026-05-31days on market $340,490 Active 935 DOM
-
2026-05-14price $329,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-05-07price $334,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-05-01price $343,440 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-04-17price $329,190 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-04-07price $349,190 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-04-02price $348,100 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-03-22price $353,100 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-03-17price $358,100 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-02-12price $339,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-02-02price $349,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2026-01-07price $339,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-12-05price $373,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-11-20price $349,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-10-30price $339,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-10-16price $349,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-09-19price $360,490 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-09-05price $380,490 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-07-10price $373,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-06-13price $372,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2025-03-02price $369,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2024-01-24price $368,990 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
-
2023-11-08$365,990 Active 287-char remark
Show marketing remark (287 chars)
The Enloe is perfect for large families looking to connect, or a hostess ready to entertain. Enjoy the open-concept first floor with a large gathering room and outside patio. Head upstairs to the game room away from it all for game nights with the kids, or a movie marathon with friends.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Climate risk First Street
- Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
- Wildfire 5/10 Major
- Heat 7/10 Severe 7 d/yr ≥110°F today · 22 d/yr by 30 yrs out
- Wind 6/10 Major 27% chance of damaging wind over 30 yrs
- Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $34,450
- − Mortgage interest
- −$18,630
- − Property taxes
- −$4,989
- − Insurance
- −$1,663
- − Repairs & maintenance
- −$2,756
- − Management
- −$2,756
- − Depreciation
- −$9,675
- Taxable loss
- −$6,020
- Est. tax savings @ 24.0%
- +$1,445
- After-tax cash flow
- $1,078/yr
For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.
Condition & rehab AI · 12 photos
This home is in excellent condition with no visible repairs needed. It's move-in ready and would benefit from a fresh coat of paint and some window treatments to further enhance its curb appeal and value.
Value-add opportunities
- Resale Paint exterior brick — Fresh paint can enhance curb appeal and home value
- Resale Replace window treatments — New curtains or blinds can improve the home's aesthetic
- Both Install smart home devices — Enhances convenience and can be a selling point
Renovation cost estimate screening
Value-add ROI direction
- Resale Paint exterior brick — Fresh paint can enhance curb appeal and home value ↑
- Resale Replace window treatments — New curtains or blinds can improve the home's aesthetic ↑
- Both Install smart home devices — Enhances convenience and can be a selling point ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Forney ISD
- NCES district ID
- 4819560
- Math proficiency
- 41% ▼ -20.00%
- Reading proficiency
- 44% ▼ -12.00%
- Median HH income
- $86,679
- Composite
- 40.07/100
- National rank
- #3812
- State rank
- #234 of 826 in TX
Livability — Forney
- Score
- 76/100
- State rank
- #98
- US rank
- #3339
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Kaufman County · 122,338 people
- City population
- 84,799
- Metro
- Dallas-Fort Worth-Arlington, TX
- Population (ZIP)
- 84,799
- Household income
- $103,673
- Rent vs Own
- Severe rent burden
- 1306.0
Population outlook (Kaufman County) Hauer SSP2
- Today (2025)
- 138,716 people
- By 2030
- 150,815 · +8.7%
- By 2040
- 174,877 · +26.1%
- By 2050
- 198,020 · +42.8%
- By 2075
- 251,908 · +81.6%
- By 2100
- 285,325 · +105.7%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.68)
- Race & ethnicity
- White 45% Black 25% Hispanic / Latino 23% Two or more races 14% Asian 3%
- Hispanic origin (detail)
- Mexican 18% Puerto Rican 1%
- Common ancestry
- Italian 2% Slovak 1% Portuguese 1%
- Foreign-born
- 12% · Canada, Vietnam
- Languages at home
- 79% English-only · Spanish 14% Arabic 1% Vietnamese 1%
Political lean MEDSL · Kaufman
- 2024 margin
- Strong R (+27.9) · D 35.6% · R 63.5%
- 2008→2024 swing
- +7.9pp toward D · 2008: -35.8pp · 2024: -27.9pp
- All cycles
- 2024: R+27.9 2020: R+33.9 2016: R+47.0 2012: R+44.4 2008: R+35.8
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -102.93%
- Current HPI
- 148.5749
- Rent YoY
- ▲ 1.42%
- Metro
- Dallas-Fort Worth-Arlington, TX
- State GDP YoY
- ▲ 3.95%
- F500 in state
- 110
Industry mix (Fortune 500 HQ in TX)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Energy | 16 | $1,198B |
|
||
| Technology | 5 | $198B |
|
||
| Engineering / Construction | 4 | $72B |
|
||
| Energy Services | 3 | $60B |
|
||
| Utilities | 3 | $41B |
|
||
| Healthcare | 2 | $330B |
|
||
Price history
-9.8% since first listed22 events — show timeline
- 2026-05-14 Price Changed $329,990 Zillow
- 2026-05-07 Price Changed $334,990 Zillow
- 2026-05-01 Price Changed $343,440 Zillow
- 2026-04-17 Price Changed $329,190 Zillow
- 2026-04-07 Price Changed $349,190 Zillow
- 2026-04-02 Price Changed $348,100 Zillow
- 2026-03-22 Price Changed $353,100 Zillow
- 2026-03-17 Price Changed $358,100 Zillow
- 2026-02-12 Price Changed $339,990 Zillow
- 2026-02-02 Price Changed $349,990 Zillow
- 2026-01-07 Price Changed $339,990 Zillow
- 2025-12-05 Price Changed $373,990 Zillow
- 2025-11-20 Price Changed $349,990 Zillow
- 2025-10-30 Price Changed $339,990 Zillow
- 2025-10-16 Price Changed $349,990 Zillow
- 2025-09-19 Price Changed $360,490 Zillow
- 2025-09-05 Price Changed $380,490 Zillow
- 2025-07-10 Price Changed $373,990 Zillow
- 2025-06-13 Price Changed $372,990 Zillow
- 2025-03-02 Price Changed $369,990 Zillow
- 2024-01-24 Price Changed $368,990 Zillow
- 2023-11-08 Listed $365,990 Zillow
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…